Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Netflix
NFLX
5
Amazon
AMZN
| (FY)Jun 30, 2025 | (Q4)Jun 30, 2025 | (Q2)Dec 31, 2024 | (FY)Jun 30, 2024 | (Q4)Jun 30, 2024 | (Q2)Dec 31, 2023 | (FY)Jun 30, 2023 | (Q4)Jun 30, 2023 | (FY)Jun 30, 2022 | |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Current assets | |||||||||
| Cash, cash equivalents and short term investments | 55.38%1.02M | 55.38%1.02M | -38.04%360.52K | 10.95%658.15K | 10.95%658.15K | --581.89K | 1,758.80%593.2K | --593.2K | --31.91K |
| -Cash and cash equivalents | 55.38%1.02M | 55.38%1.02M | -38.04%360.52K | 10.95%658.15K | 10.95%658.15K | --581.89K | 1,758.80%593.2K | --593.2K | --31.91K |
| Receivables | -8.68%3.9M | -8.68%3.9M | -23.73%9.19M | -1.34%4.28M | -1.34%4.28M | --12.05M | 404.80%4.33M | --4.33M | --858.56K |
| -Accounts receivable | -42.94%1.99M | -42.94%1.99M | -27.97%8.67M | -13.23%3.49M | -13.23%3.49M | --12.03M | 371.60%4.02M | --4.02M | --851.73K |
| -Loans receivable | 65.15%988.58K | 65.15%988.58K | 827.67%457.3K | 73.48%598.58K | 73.48%598.58K | --49.3K | --345.04K | --345.04K | --0 |
| -Taxes receivable | -30.57%50.43K | -30.57%50.43K | 44.63%22.55K | --72.64K | --72.64K | --15.59K | --0 | --0 | --34.17K |
| -Related party accounts receivable | -34.47%87.47K | -34.47%87.47K | --77.7K | --133.48K | --133.48K | ---- | --0 | --0 | --7.5K |
| -Other receivables | --865K | --865K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| -Recievables adjustments allowances | -422.49%-75.49K | -422.49%-75.49K | 26.12%-34.25K | 48.07%-14.45K | 48.07%-14.45K | ---46.36K | 20.16%-27.82K | ---27.82K | ---34.85K |
| Inventory | 105.48%17.02M | 105.48%17.02M | 63.41%13.39M | 33.96%8.28M | 33.96%8.28M | --8.19M | 93.20%6.18M | --6.18M | --3.2M |
| Prepaid assets | -60.95%565.98K | -60.95%565.98K | -77.48%88.38K | 160.09%1.45M | 160.09%1.45M | --392.49K | -20.08%557.32K | --557.32K | --697.39K |
| Restricted cash | --400K | --400K | ---- | --0 | --0 | ---- | ---- | ---- | ---- |
| Current deferred assets | --0 | --0 | 114.54%748.76K | 299.71%627.6K | 299.71%627.6K | --349.01K | --157.02K | --157.02K | --0 |
| Other current assets | 27,096.30%551.81K | 27,096.30%551.81K | -98.39%1.42K | -88.87%2.03K | -88.87%2.03K | --87.9K | -38.94%18.23K | --18.23K | --29.86K |
| Total current assets | 53.40%23.46M | 53.40%23.46M | 9.80%23.78M | 29.16%15.3M | 29.16%15.3M | --21.66M | 145.81%11.84M | --11.84M | --4.82M |
| Non current assets | |||||||||
| Net PPE | -85.97%367.59K | -85.97%367.59K | -16.20%2.44M | -10.44%2.62M | -10.44%2.62M | --2.91M | -2.07%2.93M | --2.93M | --2.99M |
| -Gross PPE | -84.24%542.5K | -84.24%542.5K | -4.57%3.42M | 0.59%3.44M | 0.59%3.44M | --3.58M | 7.29%3.42M | --3.42M | --3.19M |
| -Accumulated depreciation | 78.68%-174.91K | 78.68%-174.91K | -45.80%-980.26K | -65.77%-820.6K | -65.77%-820.6K | ---672.32K | -146.44%-495.04K | ---495.04K | ---200.88K |
| Goodwill and other intangible assets | 3,150.14%2.02M | 3,150.14%2.02M | -10.26%59.47K | -7.66%62.24K | -7.66%62.24K | --66.27K | --67.4K | --67.4K | --0 |
| -Other intangible assets | 3,150.14%2.02M | 3,150.14%2.02M | ---- | --62.24K | --62.24K | ---- | ---- | ---- | ---- |
| Related parties assets | -34.47%87.47K | -34.47%87.47K | --77.7K | --133.48K | --133.48K | ---- | --0 | --0 | --7.5K |
| Non current deferred assets | 55.12%785.7K | 55.12%785.7K | 64.24%627.5K | 205.12%506.52K | 205.12%506.52K | --382.06K | 489.50%166.01K | --166.01K | --28.16K |
| Other non current assets | -61.41%114.89K | -61.41%114.89K | -32.10%261.47K | --297.7K | --297.7K | --385.08K | ---- | ---- | ---- |
| Total non current assets | -5.63%3.29M | -5.63%3.29M | -9.52%3.39M | 10.37%3.49M | 10.37%3.49M | --3.74M | 4.76%3.16M | --3.16M | --3.02M |
| Total assets | 42.44%26.75M | 42.44%26.75M | 6.95%27.17M | 25.20%18.78M | 25.20%18.78M | --25.4M | 91.50%15M | --15M | --7.83M |
| Liabilities | |||||||||
| Current liabilities | |||||||||
| Payables | 81.65%6.24M | 81.65%6.24M | -21.70%9.42M | -27.87%3.44M | -27.87%3.44M | --12.03M | -22.24%4.77M | --4.77M | --6.13M |
| -accounts payable | 398.91%3.72M | 398.91%3.72M | -26.55%6.68M | -77.42%746.13K | -77.42%746.13K | --9.09M | -32.07%3.3M | --3.3M | --4.86M |
| -Total tax payable | -8.71%2.14M | -8.71%2.14M | 56.58%2.42M | 119.26%2.34M | 119.26%2.34M | --1.54M | 302.82%1.07M | --1.07M | --264.97K |
| -Due to related parties current | -28.87%30.22K | -28.87%30.22K | -95.71%52.7K | -83.54%42.49K | -83.54%42.49K | --1.23M | -72.74%258.11K | --258.11K | --946.87K |
| -Other payable | 15.05%355.18K | 15.05%355.18K | 60.86%276.2K | 125.79%308.71K | 125.79%308.71K | --171.7K | 153.94%136.73K | --136.73K | --53.84K |
| Current accrued expenses | 0.38%274.73K | 0.38%274.73K | -67.30%223.47K | 81.52%273.7K | 81.52%273.7K | --683.34K | 44,116.42%150.78K | --150.78K | --341 |
| Current debt and capital lease obligation | 31.74%5.71M | 31.74%5.71M | 90.75%4.99M | 174.59%4.33M | 174.59%4.33M | --2.61M | 386.96%1.58M | --1.58M | --324.16K |
| -Current debt | 30.04%5.64M | 30.04%5.64M | 91.38%4.99M | 181.60%4.33M | 181.60%4.33M | --2.61M | 601.37%1.54M | --1.54M | --219.47K |
| -Current capital lease obligation | --73.53K | --73.53K | ---- | --0 | --0 | --8.68K | -62.50%39.27K | --39.27K | --104.7K |
| Current deferred liabilities | --1.16M | --1.16M | ---- | --0 | --0 | --0 | 290.84%384.53K | --384.53K | --98.39K |
| Other current liabilities | 8.45%42.27K | 8.45%42.27K | 105.33%38.68K | 2,261.94%38.97K | 2,261.94%38.97K | --18.84K | 43.73%1.65K | --1.65K | --1.15K |
| Current liabilities | 66.19%13.44M | 66.19%13.44M | -4.43%14.67M | 17.49%8.08M | 17.49%8.08M | --15.35M | 5.01%6.88M | --6.88M | --6.55M |
| Non current liabilities | |||||||||
| Long term debt and capital lease obligation | 258.05%418.78K | 258.05%418.78K | ---- | --116.96K | --116.96K | --110.82K | ---- | ---- | --149 |
| -Long term debt | 258.05%418.78K | 258.05%418.78K | ---- | --116.96K | --116.96K | ---- | ---- | ---- | ---- |
| -Long term capital lease obligation | ---- | ---- | ---- | ---- | ---- | --110.82K | ---- | ---- | --149 |
| Total non current liabilities | 258.05%418.78K | 258.05%418.78K | --0 | --116.96K | --116.96K | --110.82K | --0 | --0 | --149 |
| Total liabilities | 68.92%13.85M | 68.92%13.85M | -5.11%14.67M | 19.19%8.2M | 19.19%8.2M | --15.46M | 5.00%6.88M | --6.88M | --6.55M |
| Shareholders'equity | |||||||||
| Share capital | 32.10%13.21K | 32.10%13.21K | 0.00%10K | 0.00%10K | 0.00%10K | --10K | 0.00%10K | --10K | --10K |
| -common stock | 32.10%13.21K | 32.10%13.21K | 0.00%10K | 0.00%10K | 0.00%10K | --10K | 0.00%10K | --10K | --10K |
| Retained earnings | -94.62%324.89K | -94.62%324.89K | 47.89%7.83M | 57.14%6.04M | 57.14%6.04M | --5.3M | 426.99%3.84M | --3.84M | --729.1K |
| Paid-in capital | 186.08%12.16M | 186.08%12.16M | 0.95%4.25M | 0.95%4.25M | 0.95%4.25M | --4.21M | 665.70%4.21M | --4.21M | --549.76K |
| Gains losses not affecting retained earnings | 42.51%404.54K | 42.51%404.54K | -6.79%405.76K | 312.33%283.86K | 312.33%283.86K | --435.31K | 4,408.38%68.84K | --68.84K | --1.53K |
| Other equity interest | ---- | ---- | ---- | ---- | ---- | ---10K | 0.00%-10K | ---10K | ---10K |
| Total stockholders'equity | 21.91%12.9M | 21.91%12.9M | 25.72%12.5M | 30.30%10.58M | 30.30%10.58M | --9.94M | 534.23%8.12M | --8.12M | --1.28M |
| Total equity | 21.91%12.9M | 21.91%12.9M | 25.72%12.5M | 30.30%10.58M | 30.30%10.58M | --9.94M | 534.23%8.12M | --8.12M | --1.28M |
| Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD |
| Audit Opinions | Unqualified Opinion | -- | -- | -- | -- | -- | -- | -- | -- |